113 Willow DrDaytonVA22821
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Ziffy AI Summary
A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |
- Attractive rent-to-price ratio for income stability
- Good fit for DSCR financing with healthy coverage
Investment Highlights
Investment property for sale in Dayton at 113 Willow Dr, Dayton, VA, 22821 at $459,000 posts ROI 25.34% with $689/mo cash flow from $3,433/mo rent. Total monthly income equals $3,433/mo, and annual cash flow records $8,265/yr on $152,159 to close. Return on cash invested measures 25.34% and rental yield reads 8.98% at the current $459,000. Equity gained on principal adds $2,962/yr, and 5% annual appreciation supports $126,813 by year five. Five-year ROI prints 131.69% and total cumulative return in cash totals $200,375.
You can finance with Ziffy Mortgage’s DSCR loan, which relies on $3,433/mo property income rather than your personal income records (W2s, Paystubs, and Tax returns).
Single Family
Built in 1992
0.29 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 22821, Dayton, VA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 2,259 (100%) |
| Owner Occupied HU | 1,605 (71.0%) |
| Renter Occupied HU | 460 (20.4%) |
| Vacant Housing Units | 194 ( 8.6%) |
| Median Home Value | $367,534 |
| Average Home Value | $412,283 |
Housing Distribution
Address Breakdown
Residential
2,140
Single Family
2,140
Multi-Family
0
Businesses
169
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices